Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Jl. Uluwatu, , Bali,

1 bed • 1 bath • 2 guests • $210,000

BNB

Calc

Annual Revenue

$31,163

Profit (Cash Flow)

$9,859

Cap Rate

9.8%

Annual Revenue

$31,163

AirDNA projects $126/night at 91% occupancy ($41,878). Airbtics projects $108/night at 79% occupancy ($31,162). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 79% occupancy rate, $108 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles25%50%75%90%
Revenue$10,921$21,432$52,297$87,935
Occupancy67%83%96%98%
Nightly Rate$44$70$148$244

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$11,233
$31
99%
111$0❌✅✅N / N⭐️ 5 (157)
$11,595
$33
96%
111$0❌✅✅Y / Y⭐️ 5 (69)
$27,406
$156
48%
111$0✅❌✅N / Y⭐️ 5 (109)
$37,713
$161
64%
111$0✅❌✅N / Y⭐️ 5 (224)
$7,912
$23
94%
121$0❌✅✅Y / Y⭐️ 5 (145)
$12,297
$35
96%
111$0❌✅✅N / Y⭐️ 5 (69)
$10,892
$31
96%
111$0❌✅✅N / N⭐️ 5 (59)
$25,825
$72
98%
101$0❌❌✅N / Y⭐️ 5 (30)
$25,356
$69
100%
111$6✅❌❌N / Y⭐️ 5 (133)
$10,805
$36
82%
111$0✅❌✅N / Y⭐️ 4.5 (117)
$9,849
$39
69%
111$0✅✅✅N / Y⭐️ 5 (69)
$15,636
$48
89%
111$0✅❌✅N / Y⭐️ 5 (170)
$10,248
$40
70%
111$0✅❌✅N / Y⭐️ 4.5 (159)
$17,750
$50
97%
111$0❌❌✅N / Y⭐️ 5 (29)
$32,248
$99
89%
112$0✅❌✅N / Y⭐️ 5 (118)
$12,682
$45
77%
111$0✅❌✅N / Y⭐️ 5 (216)
$12,444
$68
50%
11.51$0❌❌❌N / Y⭐️ 4.5 (57)
$15,104
$59
69%
111$6✅❌❌N / Y⭐️ 4.5 (127)
$18,908
$54
95%
111$6✅❌❌Y / Y⭐️ 4.5 (128)
$6,098
$17
98%
111$0❌❌✅N / N⭐️ 5 (208)
$81,516
$384
58%
111$0✅✅❌N / Y⭐️ 5 (108)
$84,169
$377
61%
111$0✅✅❌N / Y⭐️ 5 (151)
$13,176
$48
75%
111$0❌❌✅Y / Y⭐️ 5 (433)
$19,910
$80
68%
11.51$0✅✅❌N / Y⭐️ 5 (58)
$23,462
$63
100%
111$13❌❌✅N / Y⭐️ 5 (389)
$47,158
$153
84%
11.51$7❌❌✅N / Y⭐️ 5 (368)
$64,097
$211
83%
121$0✅✅✅N / Y⭐️ 5 (48)
$68,047
$224
83%
111$0✅✅✅N / Y⭐️ 5 (71)
$48,960
$147
91%
111$0✅✅✅N / Y⭐️ 4.5 (25)
$87,565
$319
75%
121$0✅✅✅N / Y⭐️ 4.5 (14)
$29,349
$99
81%
111$0✅❌❌N / Y⭐️ 5 (30)
$12,517
$95
36%
111$0✅❌❌N / Y⭐️ 4.5 (12)
$22,501
$116
53%
111$0✅❌❌N / Y⭐️ 4.5 (23)
$28,821
$79
98%
111$15✅✅❌N / Y⭐️ 4.7 (132)
$25,936
$80
88%
11.52$8✅❌✅N / Y⭐️ 5 (304)
$86,961
$240
99%
111$0✅✅✅N / Y⭐️ 5 (15)
$17,020
$50
93%
111$0❌❌❌N / Y⭐️ 5 (112)
$70,685
$287
67%
111$8✅❌✅N / N⭐️ 5 (243)
$16,009
$71
61%
111$12✅❌✅N / Y⭐️ 5 (291)
$9,443
$43
60%
111$0✅❌✅N / Y⭐️ 4.6 (89)

Return Metrics

19.55% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$9,858$19,717$29,576$39,435$49,294$98,589$295,767
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$167,999$167,999$167,999$167,999$167,999$167,999$167,999
Down Payment$42,000$42,000$42,000$42,000$42,000$42,000$42,000
Property Appreciation$4,200$8,484$12,853$17,310$21,856$45,988$170,385
Total Return$224,058$238,201$252,430$266,746$281,151$354,577$676,153

Property Appreciation:

2%

Revenue Appreciation:

0%

Cash on Cash Return

19.55%

Cap Rate

9.77%

Return on Investment

33.74%

property-location

Jl. Uluwatu Bali

1 bed • 1 bath • 2 guests

108

Airbnb Investor Score

$9,858

Annual Profit

9.8%

Cap Rate

19.6%

Cash on Cash

$31,163

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $126/night at 91% occupancy ($41,878.87). Airbtics projects $108/night at 79% occupancy ($31,162).

Top 58% of comparables

Top 28% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$29,732

Avg annual revenue

79%

Avg occupancy rate

$108

Avg nightly rate

🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$5k

$30k

$60k

$90k

Sign up to see the data on 40 all comparables

$9,859

Profit

Revenue

$31,163

Operating Expenses

$10,629

Operating Income

$20,534

Mortgage & Taxes

$10,675

Profit (Cash Flow)

$9,859

$50,425

Cash Investment

Down Payment

$42,000

Renos & Furnishing

$2,125

Closing Costs

$6,300

Total

$50,425

Investment Value Over Time

Property Appreciation

2%

Revenue Appreciation

0%

Cash on Cash Return

19.55%

Cap Rate

9.77%